Company Summary
UVAN UNIVANICH PALM OIL PUBLIC COMPANY LIMITED
Agro & Food Industry/Agribusiness
SET
CG Score:   -
 
  Data as of 24 Oct 2014  
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.) EBITDA (MB.)
10.40 11.40 / 10.00 13.43 2.98 470.00 9,776.00 599.29
Company Profile
Address 258 AOLUK-LAEMSAK ROAD, P.O. BOX 8-9 AOLUEK Krabi 81110
Telephone 0-7563-4634
Fax 0-7568-1124
URL www.univanich.com
  Annual Report 2012
Establish Date 1968 Listed Date 25/11/2003
IPO Price (Baht) 31.00 @Par5.00 Baht
IPO Financial Advisory
  • BUALUANG SECURITIES PUBLIC COMPANY LIMITED
  • Last Par Change Old5.00 : New0.50 @ 16/05/2013

    Business
    The Company engages in oil palm plantations, palm fruit processing and seed businesses for local and overseas palm oil refinery. Its byproducts are palm kernel cake, palm kernel and palm shell. The Company also produces hybrid seeds for local and overseas oil palm growers. It also invloves in the business of generating renewable electricity for sale to the Provincial Electricity Authority grid.

    Free Float 18 Mar 2014 18 Mar 2013
    % /Shareholders
    41.70% 1,553 39.13% 1,299
    Foreign Shareholders 20.07% Foreign Limit 49.00%
    (As of 24/10/2014)
    1 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days - 1.97 -0.89
    20 Days -1.89 -0.19 1.43
    60 Days -1.89 -6.21 -1.63
    120 Days -1.89 -12.25 -9.36
    YTD -1.89 -19.06 -17.25
    P/E (X) 13.43 16.15 17.96
    P/BV (X) 2.98 1.53 2.22
    Turnover Ratio (%) - 0.62 0.81

    Top 10 Major Shareholders(@29 Aug 2014) Share %
    1. ѡ ҹԪ 175,910,420 18.71
    2. ҧ ѹԾ ҹԪ 91,116,300 9.69
    3. ѷ ҹԪ ӡѴ 55,966,620 5.95
    4. CHASE NOMINEES LIMITED 137 47,188,000 5.02
    5. UBS AG SINGAPORE BRANCH 39,000,000 4.15
    6. ص ԵĴ 34,053,170 3.62
    7. .. ԡҹ쾧 27,896,400 2.97
    8. .. ѧ ҹԪ 23,634,990 2.51
    9. .. è ҹԪ 23,294,820 2.48
    10. .. ùت ҹԪ 22,554,980 2.40

    Management Position
    1. Mr. APIRAG VANICH CHAIRMAN
    2. Mr. JOHN HARVEY CLENDON MANAGING DIRECTOR
    3. Mr. PROTE SOSOTHIKUL DIRECTOR
    4. Mrs. PHORTCHANA MANOCH DIRECTOR
    5. Mrs. KANCHANA CHITRUDIAMPHAI DIRECTOR
    6. Miss AUNGKHANA VANICH DIRECTOR
    7. DR. PALAT TITTINUTCHANON DIRECTOR
    8. Mr. SUCHAD CHIARANUSSATI INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    9. Miss SUPAPANG CHANLONGBUTRA INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    10. M.R. CHATU MONGOL SONAKUL INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    24 Oct 2014
    2013
    27 Dec 2013
    2012
    28 Dec 2012
    Listed share (M.) 940.00  940.00  94.00 
    Par Value (B.) 0.50  0.50  5.00 
    Market Cap (MB.) 9,776.00  9,964.00  8,953.50 
    Price (B./share) 10.40  10.60  9.52 
    BVPS (B./Share) 3.49  3.27  29.80 
    P/BV (X) 2.98  3.24  3.20 
    P/E (X) 13.43  11.30  8.10 
    Turnover Ratio (%) 2.86  4.25  6.94 
    Value Trade/Day (MB.) 1.42  2.97  2.59 
     
    Rate of Return YTD  2013  2012 
    Price Change (%) -1.89  11.29  14.07 
    Dividend Yield (%) 5.29  6.60  9.97 
    Dividend Policy Minimum of 50% of net profit annually, but dependent upon company future investment

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    - 0.20 Baht 12 Sep 2014 Cash
    31 Dec 2013 0.35 Baht 23 May 2014 Cash
    - 0.20 Baht 12 Sep 2013 Cash
    01 Jul 2012 - 31 Dec 2012 5.00 Baht 23 May 2013 Cash
    01 Jan 2012 - 30 Jun 2012 2.00 Baht - Cash
    01 Oct 2011 - 31 Dec 2011 5.00 Baht - Cash
    01 Jul 2011 - 30 Sep 2011 1.50 Baht - Cash
     
    Auditor
    MR. VICHIEN KHINGMONTRI/PRICEWATERHOUSE COOPERS ABAS LIMITED
    MR. PRASIT YUENGSRIKUL/PRICEWATERHOUSE COOPERS ABAS LIMITED
    MR. CHAISIRI RUANGRITCHAI/PRICEWATERHOUSE COOPERS ABAS LIMITED
    F/S Year ended 31/12
    Financial Data
    Statement of Financial Position (MB.) 6M/2014 
    (01/01/14 
    -30/06/14) 
    6M/2013 
    (01/01/13 
    -30/06/13) 
    2013 
    (01/01/13 
    -31/12/13) 
    2012 
    (01/01/12 
    -31/12/12) 
    Cash 728.23 915.25 823.77 1,022.37
    A/R Net 437.08 421.33 365.49 366.76
    Inventories 288.02 237.38 224.06 330.44
    Current Assets 2,633.08 2,353.96 2,266.77 2,249.57
    PP&E Net 1,228.04 951.37 1,115.08 1,137.16
    Total Assets 4,045.40 3,489.93 3,567.91 3,389.80
    OD - - - -
    A/P Net 265.37 153.63 120.33 50.14
    Current portion of LT 3.65 - - -
    Current Liabilities 434.84 331.56 247.82 267.91
    Non-Current Liabilities 304.17 96.51 134.96 90.45
    Total Liabilities 739.01 428.07 382.78 358.36
    Authorized Capital 470.00 470.00 470.00 470.00
    Paid-Up Capital 470.00 470.00 470.00 470.00
    Premium (Discount) on Share Capital 267.50 267.50 267.50 267.50
    Other Surplus (Deficit) - - - -
    Retained Earnings (Deficit) 2,542.26 2,324.36 2,418.71 2,293.93
    Treasury Stock - - - -
    Shareholders' Equity 3,280.38 3,061.86 3,156.66 3,031.44
    Minority Interest 26.02 - 28.47 -
    more
    Statement of Comprehensive Income (MB.) 6M/2014 
    (01/01/14 
    -30/06/14) 
    6M/2013 
    (01/01/13 
    -30/06/13) 
    2013 
    (01/01/13 
    -31/12/13) 
    2012 
    (01/01/12 
    -31/12/12) 
    Sales 3,865.82 2,839.50 5,709.63 6,376.39
    Other Income 23.95 23.77 53.42 142.30
    Total Revenues 3,889.77 2,863.26 5,763.05 6,518.69
    COGs 3,223.86 2,245.59 4,688.85 5,160.32
    SG&A 137.91 118.89 237.85 233.89
    Total Expenses 3,361.78 2,364.48 4,926.70 5,394.21
    EBITDA 599.29 607.50 1,017.38 1,300.51
    Depre. & Amor. 71.30 108.72 181.03 176.02
    EBIT 527.99 498.79 836.35 1,124.49
    Net Profit 445.79 450.26 732.61 978.88
    EPS (B.) 0.47 0.48 0.78 10.41
    more

    Statement of Cash Flow (MB.) 6M/2014 
    (01/01/14 
    -30/06/14) 
    6M/2013 
    (01/01/13 
    -30/06/13) 
    2013 
    (01/01/13 
    -31/12/13) 
    2012 
    (01/01/12 
    -31/12/12) 
    Operating Cash Flow 574.36 647.37 940.97 897.01
    Investing Cash Flow -510.10 -284.49 -508.97 -55.97
    Financing Cash Flow -159.74 -470.00 -629.33 -658.00
    Net Cash Flow -95.48 -107.12 -197.33 183.04
    more
    Annualized: ROE, ROA
    Ratios 6M/2014  6M/2013  2013  2012 
    Current Ratio (X) 6.06 7.10 9.15 8.40
    ROE (%) 22.96 33.83 23.68 34.10
    ROA (%) 22.97 33.84 24.04 34.50
    D/E (X) 0.23 0.14 0.12 0.12
    Total Asset Turnover (X) 1.80 1.96 1.66 2.00
    Gross Profit Margin (%) 16.61 20.92 17.88 19.07
    EBIT Margin (%) 13.57 17.42 14.51 17.25
    Net Profit Margin (%) 11.46 15.73 12.71 15.02

    Information only PP, PO, XR and XD
    Capital Movement (Last 3 Year)
    Date CA Type Changed paid up share Paid up share Par
    No Information Found

    Growth Rate (%) 6M/2014  6M/2013  2013  2012 
    Sales Growth 36.14 -4.81 -10.46 -17.72
    COGs Growth 43.56 -6.07 -9.14 -13.86
    Total Revenue Growth 35.85 -4.84 -11.59 -16.16
    Total Expense Growth 42.18 -4.91 -8.67 -13.18
    Net Profit Growth -0.99 -1.11 -25.16 -23.66

    Annualized
    Cash Cycle 6M/2014  6M/2013  2013  2012 
    A/R Turnover (Times) 15.69 18.79 15.59 26.54
    Avg. Collection Period (Days) 23.26 19.42 23.41 13.75
    Inventory Turnover (Times) 21.57 14.92 16.91 13.79
    Avg. Inventory Period (Days) 16.92 24.47 21.58 26.47
    A/P Turnover (Times) 27.05 48.41 55.01 100.53
    Avg. Payment Period (Days) 13.49 7.54 6.64 3.63
    Cash Cycle (Days) 26.68 36.35 38.35 36.59


    Trading Sign (Last 1 Year)
    Trading Alert Posted Date Lifted Date
    No Information Found

    Market Alert (Last 1 Year)
    No Information Found

    Only Preferred Share and Warrants
    Other Securities
    Securities Name -

    Remark - Calculated from adjusted price
      - Presented and calculated from the consolidated statement and displayed as cumulative quarterly statement by fiscal year (Company statement will be presented and calculated incase consolidated statement is not available.)
      - The information is quarterly updated within 7 business days after the new financial statement is submitted.
    Source: www.set.or.th (Copyright © The Stock Exchange of Thailand)